Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $191k initial cash invested.
-18.45%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,486
Rent
-$2,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $6,428 expenses = $2,942 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$6,428
Mortgage P&I
118%
$4,126
Property Taxes
10%
$340
Home Insurance
8%
$289
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872